BNBCalc.com Investment Analysis Report of 3261 NE 13th Ave, Oakland Park, FL 33334, USA

3 bed • 3 bath • 6 guests • $949,000

BNB

Calc

Return Metrics

5.53% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.53%

Cap Rate

8.06%

Return on Investment

22.18%

Annual Revenue

$103,748

AirDNA projects $437/night at 65% occupancy ($103,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,264

Annual Expenses

$27,167

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,565

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$865

Management & Platform Fees

$259

Platform Fee (i.e. Airbnb)

$259

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$45,041

Deductible property tax

$9,395

Est. Depreciation Value

$442,675

Profit on this property

$76,580

Your total deduction

$420,531

So, your new taxable income is your previous income minus your total deduction ($150,000 - $420,531)

-$270,531

Your old tax bill

$45,000

Your new tax bill

-$81,159

Estimated tax savings

$126,159

3261 NE 13th Ave

Oakland Park, Florida, 33334-4573

3 bed • 3 bath • 6 guests • $949,000

Annual Revenue

$103,748

Profit (Cash Flow)

$12,572

Cap Rate

8.1%

Annual Revenue

$103,748

AirDNA projects $437/night at 65% occupancy ($103,748)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.53% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.53%

Cap Rate

8.06%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$45,041

Deductible property tax

$9,395

Your total deduction

$119,004

Your adjusted annual income

$150,000 - $119,004 = $30,996

Taxes on $30,996 (30%)

$9,299

Your old tax bill

$45,000

Your new tax bill

$9,299

Estimated tax savings

$35,701

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com